2605 Sam Bass Rd #65Round RockTX78681
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingReliable and efficiently structured, 2605 Sam Bass Rd #65, Round Rock, TX, 78681 in Round Rock is a conservative rental investment at $471,454. Rental yield 6.41%. A 1.19 coverage ratio meets Ziffy Mortgage's DSCR standard for foreign-national financing. Five-year equity: 5% appreciation adds $130,254; $4,342/yr in principal paydown supplements. Total projected return: $127,009.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 6.4% | 6.2% |
| Monthly Cash Flow | $(834) | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $2,519 |
| Total Monthly Debt Service | $3,165 |
| DSCR Ratio | 0.80x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2025
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78681, Round Rock, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,825 (100%) |
| Owner Occupied HU | 14,839 (68.0%) |
| Renter Occupied HU | 6,466 (29.6%) |
| Vacant Housing Units | 520 ( 2.4%) |
| Median Home Value | $513,734 |
| Average Home Value | $561,022 |
Housing Distribution
Address Breakdown
Residential
20,641
Single Family
17,756
Multi-Family
2,885
Businesses
1,115
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Single Family
Built in 2025
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78681, Round Rock, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,825 (100%) |
| Owner Occupied HU | 14,839 (68.0%) |
| Renter Occupied HU | 6,466 (29.6%) |
| Vacant Housing Units | 520 ( 2.4%) |
| Median Home Value | $513,734 |
| Average Home Value | $561,022 |
Housing Distribution
Address Breakdown
Residential
20,641
Single Family
17,756
Multi-Family
2,885
Businesses
1,115
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ben Caballero • HomesUSA.com
Mls Name: Unlock MLS
Mls ID: #4585746